P

POSCO Thainox PCL
SET:INOX

Watchlist Manager
POSCO Thainox PCL
SET:INOX
Watchlist
Price: 0.43 THB -10.42% Market Closed
Market Cap: 3.4B THB
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-42%
5Y
+13%
10Y
+21%
Operating Income
+
3Y
-81%
5Y
-
10Y
-
Net Income
+
3Y
-93%
5Y
-
10Y
-33%

Earnings Waterfall
POSCO Thainox PCL

Revenue
14B THB
Cost of Revenue
-13.2B THB
Gross Profit
789.8m THB
Operating Expenses
-577.3m THB
Operating Income
212.5m THB
Other Expenses
-153.8m THB
Net Income
58.7m THB

Income Statement
POSCO Thainox PCL

Rotate your device to view
Income Statement
Currency: THB
Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
62
45
32
22
3
2
2
4
5
6
5
4
0
0
18
19
0
19
7
52
152
108
139
124
54
123
103
98
75
56
37
25
24
19
17
15
27
27
13
27
11
12
9
9
13
10
11
8
3
0
0
0
0
0
1
3
5
8
10
8
6
4
1
1
1
1
1
1
1
2
2
2
3
8
14
14
14
9
2
2
2
2
2
2
0
0
Revenue
12 651
N/A
13 336
+5%
14 653
+10%
15 951
+9%
15 961
+0%
14 951
-6%
13 422
-10%
12 356
-8%
13 019
+5%
14 208
+9%
14 937
+5%
16 644
+11%
19 223
+15%
17 789
-7%
18 351
+3%
17 963
-2%
16 323
-9%
17 079
+5%
14 168
-17%
10 996
-22%
7 868
-28%
7 069
-10%
7 962
+13%
9 235
+16%
10 435
+13%
10 259
-2%
10 474
+2%
10 574
+1%
10 716
+1%
11 015
+3%
11 035
+0%
11 681
+6%
12 172
+4%
12 631
+4%
12 950
+3%
11 889
-8%
10 780
-9%
10 673
-1%
10 663
0%
11 776
+10%
13 305
+13%
13 684
+3%
13 647
0%
12 815
-6%
12 052
-6%
11 561
-4%
11 705
+1%
11 971
+2%
12 538
+5%
13 247
+6%
13 710
+3%
14 602
+7%
14 970
+3%
15 217
+2%
15 475
+2%
15 557
+1%
15 663
+1%
15 904
+2%
16 131
+1%
16 026
-1%
15 741
-2%
15 327
-3%
14 405
-6%
13 659
-5%
12 660
-7%
12 411
-2%
13 178
+6%
13 944
+6%
15 655
+12%
17 403
+11%
19 132
+10%
21 395
+12%
24 107
+13%
24 239
+1%
23 521
-3%
22 123
-6%
18 305
-17%
16 156
-12%
14 067
-13%
12 632
-10%
13 094
+4%
13 456
+3%
14 379
+7%
14 671
+2%
14 278
-3%
13 979
-2%
Gross Profit
Cost of Revenue
(10 329)
(10 760)
(11 877)
(13 372)
(13 557)
(13 168)
(12 378)
(11 789)
(12 146)
(12 334)
(12 409)
(13 517)
(16 611)
(16 642)
(17 970)
(18 283)
(16 009)
(16 671)
(15 099)
(11 623)
(9 687)
(8 210)
(7 233)
(8 785)
(9 180)
(9 145)
(9 527)
(9 649)
(10 104)
(10 674)
(10 856)
(11 942)
(12 175)
(12 486)
(12 714)
(11 367)
(10 615)
(10 580)
(10 537)
(11 499)
(12 838)
(13 017)
(12 996)
(12 220)
(11 510)
(11 091)
(11 185)
(11 369)
(11 788)
(12 332)
(12 667)
(13 318)
(13 767)
(14 142)
(14 450)
(14 610)
(14 453)
(14 617)
(14 964)
(15 052)
(15 125)
(14 821)
(13 975)
(13 335)
(12 387)
(12 149)
(12 764)
(13 272)
(14 673)
(16 113)
(17 636)
(19 614)
(21 921)
(22 611)
(22 741)
(21 748)
(18 561)
(16 309)
(13 759)
(12 378)
(12 694)
(12 891)
(13 641)
(13 770)
(13 457)
(13 189)
Gross Profit
2 321
N/A
2 576
+11%
2 775
+8%
2 579
-7%
2 404
-7%
1 783
-26%
1 044
-41%
567
-46%
873
+54%
1 874
+115%
2 528
+35%
3 127
+24%
2 612
-16%
1 147
-56%
381
-67%
(319)
N/A
314
N/A
408
+30%
(931)
N/A
(627)
+33%
(1 820)
-190%
(1 140)
+37%
729
N/A
450
-38%
1 254
+179%
1 114
-11%
947
-15%
925
-2%
611
-34%
341
-44%
179
-47%
(262)
N/A
(3)
+99%
145
N/A
236
+63%
522
+121%
166
-68%
92
-44%
126
+37%
277
+120%
467
+69%
667
+43%
651
-2%
596
-8%
542
-9%
470
-13%
520
+11%
603
+16%
750
+24%
915
+22%
1 043
+14%
1 285
+23%
1 203
-6%
1 075
-11%
1 025
-5%
947
-8%
1 210
+28%
1 288
+6%
1 167
-9%
974
-17%
615
-37%
506
-18%
430
-15%
324
-25%
273
-16%
262
-4%
413
+58%
672
+63%
982
+46%
1 291
+32%
1 496
+16%
1 781
+19%
2 185
+23%
1 628
-25%
780
-52%
374
-52%
(256)
N/A
(153)
+40%
308
N/A
255
-17%
400
+57%
564
+41%
739
+31%
900
+22%
821
-9%
790
-4%
Operating Income
Operating Expenses
(424)
(597)
(934)
(968)
(1 149)
(1 059)
(569)
(693)
(581)
(580)
(620)
(664)
(722)
(702)
(739)
(692)
(675)
(740)
(657)
(574)
(451)
(367)
(367)
(408)
(357)
(465)
(489)
(486)
(501)
(499)
(497)
(492)
(442)
(299)
(432)
(411)
(405)
(412)
(438)
(468)
(527)
(640)
(656)
(659)
(636)
(512)
(501)
(444)
(441)
(463)
(507)
(473)
(486)
(584)
(626)
(597)
(595)
(506)
(565)
(546)
(550)
(540)
(552)
(491)
(477)
(474)
(462)
(458)
(455)
(469)
(480)
(496)
(512)
(525)
(560)
(543)
(512)
(474)
(412)
(389)
(383)
(377)
(383)
(549)
(573)
(577)
Selling, General & Administrative
(698)
(687)
(716)
(744)
(741)
(704)
(617)
(575)
(594)
(589)
(632)
(677)
(732)
(712)
(750)
(703)
(686)
(751)
(678)
(597)
(473)
(389)
(384)
(422)
(358)
(321)
(499)
(465)
(608)
(645)
(517)
(514)
(472)
(480)
(457)
(427)
(413)
(422)
(438)
(483)
(535)
(651)
(664)
(665)
(648)
(522)
(511)
(511)
(498)
(501)
(508)
(512)
(524)
(620)
(632)
(642)
(658)
(577)
(568)
(647)
(639)
(624)
(628)
(531)
(508)
(497)
(479)
(476)
(473)
(486)
(498)
(514)
(531)
(545)
(579)
(562)
(533)
(498)
(444)
(432)
(438)
(445)
(456)
(624)
(642)
(642)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(19)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
274
90
(218)
(224)
(408)
(355)
48
(118)
13
9
12
13
10
10
11
11
11
11
21
23
22
22
17
14
2
(145)
9
(22)
106
147
21
23
30
181
25
16
9
10
18
15
8
11
9
5
12
11
10
67
57
39
1
39
39
36
5
45
62
71
3
101
89
84
75
40
31
23
17
18
18
17
19
18
18
20
19
19
22
23
32
43
56
68
73
75
68
64
Operating Income
1 897
N/A
1 979
+4%
1 841
-7%
1 611
-12%
1 255
-22%
724
-42%
474
-34%
(126)
N/A
292
N/A
1 294
+344%
1 907
+47%
2 463
+29%
1 890
-23%
444
-76%
(358)
N/A
(1 012)
-183%
(361)
+64%
(332)
+8%
(1 587)
-378%
(1 200)
+24%
(2 271)
-89%
(1 507)
+34%
362
N/A
41
-89%
898
+2 074%
649
-28%
457
-30%
438
-4%
110
-75%
(158)
N/A
(318)
-101%
(753)
-137%
(445)
+41%
(155)
+65%
(196)
-27%
111
N/A
(239)
N/A
(320)
-34%
(312)
+2%
(191)
+39%
(59)
+69%
27
N/A
(4)
N/A
(63)
-1 478%
(94)
-49%
(42)
+55%
19
N/A
158
+715%
309
+95%
453
+47%
536
+18%
811
+51%
717
-12%
490
-32%
398
-19%
350
-12%
615
+76%
781
+27%
602
-23%
429
-29%
65
-85%
(34)
N/A
(122)
-264%
(167)
-36%
(204)
-22%
(212)
-4%
(48)
+77%
214
N/A
526
+146%
821
+56%
1 017
+24%
1 284
+26%
1 673
+30%
1 103
-34%
220
-80%
(168)
N/A
(768)
-356%
(628)
+18%
(104)
+83%
(134)
-30%
18
N/A
188
+970%
355
+89%
351
-1%
248
-29%
212
-14%
Pre-Tax Income
Interest Income Expense
(75)
(66)
(57)
(97)
(112)
(97)
(124)
(23)
61
106
156
251
379
506
491
646
443
379
426
135
164
148
83
140
172
174
189
110
84
(42)
(246)
33
64
(21)
178
257
104
65
(63)
(147)
31
91
146
121
90
65
98
(21)
(7)
7
32
36
45
59
84
116
91
58
74
(16)
32
58
72
118
83
90
22
20
41
18
90
70
(2)
(75)
40
45
78
174
22
35
69
47
86
73
36
40
Non-Reccuring Items
0
59
0
0
0
12
(3)
121
121
0
0
(2)
(1)
0
0
221
1
0
0
(924)
26
139
(38)
846
0
0
0
0
0
(189)
0
(174)
(174)
0
0
4
4
0
90
0
0
2
0
0
3
3
2
0
0
0
0
0
0
0
0
0
0
0
15
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
12
0
0
0
10
0
0
0
16
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
1
(0)
(0)
(0)
0
(0)
0
0
0
0
0
0
0
(1)
(3)
(4)
0
(5)
(5)
(4)
0
(3)
(2)
(1)
(3)
0
0
0
(8)
(0)
(0)
(0)
1
(0)
(0)
(0)
(1)
(0)
0
0
0
0
0
0
0
0
(0)
(0)
9
(0)
0
0
12
0
0
0
12
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
1 822
N/A
1 973
+8%
1 785
-10%
1 514
-15%
1 143
-25%
639
-44%
347
-46%
(28)
N/A
474
N/A
1 401
+196%
2 063
+47%
2 712
+31%
2 268
-16%
950
-58%
133
-86%
(146)
N/A
80
N/A
43
-46%
(1 162)
N/A
(1 994)
-72%
(2 085)
-5%
(1 225)
+41%
406
N/A
1 024
+152%
1 068
+4%
821
-23%
643
-22%
548
-15%
194
-65%
(390)
N/A
(572)
-47%
(894)
-56%
(555)
+38%
(176)
+68%
(17)
+90%
372
N/A
(131)
N/A
(255)
-94%
(286)
-12%
(338)
-18%
(28)
+92%
120
N/A
142
+18%
59
-59%
(1)
N/A
26
N/A
120
+359%
138
+15%
302
+119%
460
+53%
589
+28%
847
+44%
763
-10%
550
-28%
503
-8%
465
-8%
706
+52%
839
+19%
718
-14%
413
-43%
97
-76%
24
-75%
(51)
N/A
(49)
+4%
(121)
-149%
(122)
-1%
(26)
+79%
234
N/A
567
+143%
840
+48%
1 107
+32%
1 354
+22%
1 671
+23%
1 029
-38%
260
-75%
(124)
N/A
(689)
-458%
(454)
+34%
(82)
+82%
(100)
-21%
86
N/A
235
+172%
441
+88%
424
-4%
284
-33%
253
-11%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(12)
(18)
0
(21)
(23)
(28)
(33)
(16)
(3)
9
78
63
62
62
0
4
0
0
(0)
(57)
(77)
(157)
(187)
(180)
(218)
(172)
(156)
(90)
(32)
(9)
14
0
7
22
9
(34)
(95)
(164)
(221)
(273)
(337)
(208)
(54)
6
119
59
9
30
(6)
(24)
(91)
(231)
(203)
(194)
Income from Continuing Operations
1 822
1 973
1 785
1 514
1 143
639
347
(28)
474
1 401
2 063
2 712
2 268
950
133
(146)
80
43
(1 162)
(1 994)
(2 085)
(1 225)
406
1 024
1 068
821
643
548
194
(390)
(572)
(900)
(567)
(194)
(17)
351
(154)
(284)
(318)
(354)
(31)
128
220
122
61
88
120
142
302
460
589
790
686
393
316
286
489
667
562
323
65
15
(37)
(49)
(114)
(100)
(17)
199
473
676
886
1 081
1 334
820
206
(118)
(570)
(395)
(73)
(70)
80
212
351
193
81
59
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
(0)
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
3 106
N/A
1 973
-36%
1 785
-10%
1 514
-15%
1 143
-25%
639
-44%
347
-46%
(28)
N/A
474
N/A
1 401
+196%
2 063
+47%
2 712
+31%
2 268
-16%
950
-58%
133
-86%
(146)
N/A
80
N/A
43
-46%
(1 162)
N/A
(1 994)
-72%
(2 085)
-5%
(1 225)
+41%
405
N/A
1 024
+153%
1 052
+3%
798
-24%
643
-19%
515
-20%
147
-71%
(443)
N/A
(615)
-39%
(943)
-53%
(580)
+38%
(193)
+67%
(17)
+91%
351
N/A
(154)
N/A
(284)
-84%
(318)
-12%
(354)
-11%
(31)
+91%
128
N/A
220
+71%
122
-45%
61
-50%
88
+45%
120
+37%
142
+18%
302
+113%
460
+53%
589
+28%
790
+34%
686
-13%
393
-43%
316
-19%
286
-10%
489
+71%
667
+37%
562
-16%
323
-43%
65
-80%
15
-77%
(37)
N/A
(49)
-32%
(114)
-135%
(100)
+12%
(17)
+83%
199
N/A
473
+137%
676
+43%
886
+31%
1 081
+22%
1 334
+23%
820
-39%
206
-75%
(118)
N/A
(570)
-385%
(395)
+31%
(73)
+81%
(70)
+5%
80
N/A
212
+164%
351
+66%
193
-45%
81
-58%
59
-27%
EPS (Diluted)
0.43
N/A
0.24
-44%
0.23
-4%
0.18
-22%
0.15
-17%
0.08
-47%
0.04
-50%
-0.01
N/A
0.06
N/A
0.18
+200%
0.26
+44%
0.34
+31%
0.28
-18%
0.11
-61%
0.02
-82%
-0.02
N/A
0.01
N/A
0.01
N/A
-0.15
N/A
-0.25
-67%
-0.26
-4%
-0.15
+42%
0.05
N/A
0.13
+160%
0.13
N/A
0.1
-23%
0.08
-20%
0.07
-13%
0.03
-57%
-0.05
N/A
-0.07
-40%
-0.11
-57%
-0.07
+36%
-0.02
+71%
0
N/A
0.05
N/A
-0.01
N/A
-0.03
-200%
-0.04
-33%
-0.05
-25%
-0.01
+80%
0.01
N/A
0.03
+200%
0.01
-67%
0
N/A
0.01
N/A
0.02
+100%
0.02
N/A
0.04
+100%
0.06
+50%
0.08
+33%
0.1
+25%
0.09
-10%
0.05
-44%
0.04
-20%
0.04
N/A
0.06
+50%
0.08
+33%
0.07
-13%
0.04
-43%
0.01
-75%
0
N/A
0
N/A
-0.01
N/A
-0.01
N/A
-0.01
N/A
0
N/A
0.03
N/A
0.06
+100%
0.09
+50%
0.11
+22%
0.14
+27%
0.17
+21%
0.11
-35%
0.03
-73%
-0.02
N/A
-0.07
-250%
-0.05
+29%
-0.01
+80%
-0.01
N/A
0.01
N/A
0.03
+200%
0.05
+67%
0.02
-60%
0.01
-50%
0.01
N/A

See Also

Summary
INOX intrinsic value, competitors valuation, and company profile.
DCF Valuation
INOX stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INOX stock valuation using valuation multiples.
Wall Street Estimates
INOX price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
INOX stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.